Highlights

[M&G] QoQ Quarter Result on 2014-12-31 [#0]

Stock [M&G]: MARINE & GENERAL BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
31-Dec-2014
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Revenue 115,586 0 103,548 0 107,545 74,387 87,700 31.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 44.57% -15.18% -
  Horiz. % 131.80% 0.00% 118.07% 0.00% 122.63% 84.82% 100.00%
PBT -18,109 0 -1,318 0 1,138 12,374 894 -2,125.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% -90.80% 1,284.12% -
  Horiz. % -2,025.62% 0.00% -147.43% 0.00% 127.29% 1,384.12% 100.00%
Tax -275 0 -1,045 0 -1,496 2,208 -1,085 -74.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% -167.75% 303.50% -
  Horiz. % 25.35% -0.00% 96.31% -0.00% 137.88% -203.50% 100.00%
NP -18,384 0 -2,363 0 -358 14,582 -191 9,525.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% -102.46% 7,734.56% -
  Horiz. % 9,625.13% -0.00% 1,237.17% -0.00% 187.43% -7,634.56% 100.00%
NP to SH -20,274 0 -4,712 0 -3,281 -19,089 -2,946 588.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 82.81% -547.96% -
  Horiz. % 688.19% -0.00% 159.95% -0.00% 111.37% 647.96% 100.00%
Tax Rate - % - % - % - % 131.46 % -17.84 % 121.36 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 836.88% -114.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 108.32% -14.70% 100.00%
Total Cost 133,970 0 105,911 0 107,903 59,805 87,891 52.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 80.42% -31.96% -
  Horiz. % 152.43% 0.00% 120.50% 0.00% 122.77% 68.04% 100.00%
Net Worth 18,820,444 - 179,124 - 144,686 17,609,061 14,567,232 29.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% -99.18% 20.88% -
  Horiz. % 129.20% 0.00% 1.23% 0.00% 0.99% 120.88% 100.00%
Dividend
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 18,820,444 - 179,124 - 144,686 17,609,061 14,567,232 29.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% -99.18% 20.88% -
  Horiz. % 129.20% 0.00% 1.23% 0.00% 0.99% 120.88% 100.00%
NOSH 701,522 682,898 682,898 537,868 537,868 491,984 469,910 49.29%
  QoQ % 2.73% 0.00% 26.96% 0.00% 9.33% 4.70% -
  Horiz. % 149.29% 145.33% 145.33% 114.46% 114.46% 104.70% 100.00%
Ratio Analysis
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -15.91 % - % -2.28 % - % -0.33 % 19.60 % -0.22 % 7,131.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% -101.68% 9,009.09% -
  Horiz. % 7,231.82% 0.00% 1,036.36% 0.00% 150.00% -8,909.09% 100.00%
ROE -0.11 % - % -2.63 % - % -2.27 % -0.11 % -0.02 % 450.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -1,963.64% -450.00% -
  Horiz. % 550.00% 0.00% 13,150.00% 0.00% 11,350.00% 550.00% 100.00%
Per Share
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
RPS 16.48 - 15.16 - 19.99 15.12 18.66 -11.68%
  QoQ % 0.00% 0.00% 0.00% 0.00% 32.21% -18.97% -
  Horiz. % 88.32% 0.00% 81.24% 0.00% 107.13% 81.03% 100.00%
EPS -2.89 0.00 -0.69 0.00 -0.61 -3.88 -0.63 358.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 84.28% -515.87% -
  Horiz. % 458.73% -0.00% 109.52% -0.00% 96.83% 615.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 26.8280 - 0.2623 - 0.2690 35.7919 31.0000 -13.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -99.25% 15.46% -
  Horiz. % 86.54% 0.00% 0.85% 0.00% 0.87% 115.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 723,878
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
RPS 15.97 - 14.30 - 14.86 10.28 12.12 31.77%
  QoQ % 0.00% 0.00% 0.00% 0.00% 44.55% -15.18% -
  Horiz. % 131.77% 0.00% 117.99% 0.00% 122.61% 84.82% 100.00%
EPS -2.80 0.00 -0.65 0.00 -0.45 -2.64 -0.41 582.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 82.95% -543.90% -
  Horiz. % 682.93% -0.00% 158.54% -0.00% 109.76% 643.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 25.9994 - 0.2475 - 0.1999 24.3260 20.1239 29.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% -99.18% 20.88% -
  Horiz. % 129.20% 0.00% 1.23% 0.00% 0.99% 120.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Date 30/04/15 31/03/15 30/01/15 31/12/14 31/10/14 31/07/14 30/04/14 -
Price 0.4950 0.4900 0.5250 0.5500 0.8500 1.2000 0.6800 -
P/RPS 3.00 0.00 3.46 0.00 4.25 7.94 3.64 -17.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% -46.47% 118.13% -
  Horiz. % 82.42% 0.00% 95.05% 0.00% 116.76% 218.13% 100.00%
P/EPS -17.13 0.00 -76.09 0.00 -139.34 -30.93 -108.47 -84.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% -350.50% 71.49% -
  Horiz. % 15.79% -0.00% 70.15% -0.00% 128.46% 28.51% 100.00%
EY -5.84 0.00 -1.31 0.00 -0.72 -3.23 -0.92 534.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 77.71% -251.09% -
  Horiz. % 634.78% -0.00% 142.39% -0.00% 78.26% 351.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.00 2.00 0.00 3.16 0.03 0.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10,433.33% 50.00% -
  Horiz. % 100.00% 0.00% 10,000.00% 0.00% 15,800.00% 150.00% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/03/15 31/01/15 31/12/14 31/10/14 31/07/14 30/04/14 CAGR
Date 29/06/15 - 27/03/15 - 10/12/14 30/09/14 20/06/14 -
Price 0.4850 0.0000 0.4950 0.0000 0.5650 0.8600 0.9700 -
P/RPS 2.94 0.00 3.26 0.00 2.83 5.69 5.20 -43.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% -50.26% 9.42% -
  Horiz. % 56.54% 0.00% 62.69% 0.00% 54.42% 109.42% 100.00%
P/EPS -16.78 0.00 -71.74 0.00 -92.62 -22.16 -154.72 -89.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% -317.96% 85.68% -
  Horiz. % 10.85% -0.00% 46.37% -0.00% 59.86% 14.32% 100.00%
EY -5.96 0.00 -1.39 0.00 -1.08 -4.51 -0.65 816.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 76.05% -593.85% -
  Horiz. % 916.92% -0.00% 213.85% -0.00% 166.15% 693.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.00 1.89 0.00 2.10 0.02 0.03 -33.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 10,400.00% -33.33% -
  Horiz. % 66.67% 0.00% 6,300.00% 0.00% 7,000.00% 66.67% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS